XML 18 R8.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Net Income $ 2,171,000 $ 1,880,000
Provision for loan losses 621,000 318,000
Depreciation of premises and equipment 175,000 149,000
Amortization of operating right-of-use assets 109,000 69,000
Amortization of subordinated debt issuance costs 25,000 25,000
Amortization of other intangible 36,000 36,000
Net amortization of securities premiums 7,000 14,000
Accretion of deferred loan fees and costs, net (884,000) (313,000)
Stock-based compensation expense 259,000 266,000
Net realized loss on sale of foreclosed real estate 92,000
Net gain on loans held for sale (2,816,000) (2,296,000)
Loans held for sale-originations (135,652,000) (97,973,000)
Loans held for sale-proceeds 116,410,000 88,889,000
Gain on the sale of SBA loans (71,000) (238,000)
Increase in the cash surrender value of bank-owned life insurance (59,000) (60,000)
Accrued interest receivable (1,438,000) (255,000)
Prepaid expenses and other assets (970,000) (818,000)
Accrued interest payable 140,000 62,000
Accrued expenses and other liabilities 669,000 (449,000)
Net Cash Used in Operating Activities (21,176,000) (10,693,000)
Cash Flows from Investing Activities    
Purchase of interest-earning time deposits (1,317,000) (6,849,000)
Redemption of interest-earning time deposits 2,026,000 1,604,000
Purchase of investment securities available for sale (4,007,000) (3,319,000)
Principal repayments on investment securities available for sale 759,000 705,000
Net increase in loans receivable (98,034,000) (20,248,000)
Purchase of Federal Home Loan Bank stock (168,000) (454,000)
Redemption of Federal Home Loan Bank stock 283,000 40,000
Proceeds from the sale of foreclosed real estate 1,611,000
Capitalized expenditures on other real estate owned (268,000) (319,000)
Purchase of premises and equipment (281,000) (212,000)
Net Cash Used in Investing Activities (99,396,000) (29,052,000)
Cash Flows from Financing Activities    
Net increase in demand deposits, money markets, and savings accounts 55,594,000 1,191,000
Net increase in certificate accounts 15,991,000 9,048,000
Decrease in advances from borrowers for taxes and insurance (993,000) (810,000)
Proceeds from Federal Home Loan Bank short-term borrowings 4,000,000 9,000,000
Repayment of Federal Home Loan Bank short-term borrowings (10,000,000) (9,000,000)
Proceeds from Federal Home Loan Bank long-term borrowings 3,922,000 12,271,000
Repayment of Federal Home Loan Bank long-term borrowings (1,000,000) (2,000,000)
Proceeds from Federal Reserve Bank long-term borrowings 52,144,000
Repayment of Federal Reserve Bank long-term borrowings (3,310,000)
Dividends paid (537,000) (496,000)
Purchase of treasury stock (181,000) (186,000)
Proceeds from the reissuance of treasury stock 69,000 31,000
Proceeds from the exercise of stock options 102,000 190,000
Net Cash Provided by Financing Activities 115,801,000 19,239,000
Net Decrease in Cash and Cash Equivalents (4,771,000) (20,506,000)
Cash and Cash Equivalents – Beginning of Year 14,555,000 26,012,000
Cash and Cash Equivalents – End of Year 9,784,000 5,506,000
Supplementary Disclosure of Cash Flow and Non-Cash Information:    
Cash payments for interest 4,022,000 3,949,000
Cash payments for income taxes 260,000 739,000
Initial recognition of operating lease right-of use assets 632,000 1,366,000
Initial recognition of operating lease obligations $ 632,000 $ 1,366,000